| Revenue | DKK 27K | -86% |
| EBITDA | DKK 5K | +103% |
| Net profit | DKK 228 | +100% |
| Total assets | DKK 106K | -48% |
| Equity | DKK -76K | +0% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 352 | 228 | 357 | 590 | 482 | 365 | 478 | 193 | 27 |
| Staff expenses | -245 | -122 | -148 | -307 | -459 | -245 | -309 | -365 | -21 |
| EBITDA | 107 | 106 | 209 | 283 | 23 | 119 | 165 | -194 | 5 |
| Depreciation & amort. | -34 | -54 | -46 | -51 | -51 | -46 | -42 | -42 | -0 |
| EBIT | 73 | 51 | 164 | 232 | -28 | 73 | 123 | -236 | 5 |
| Net financials | -3 | -8 | -8 | -4 | -3 | -6 | -13 | -24 | -5 |
| Profit before tax | 70 | 43 | 155 | 228 | -31 | 68 | 110 | -260 | 0 |
| Tax | 17 | 12 | 37 | 52 | -4 | 17 | 28 | -26 | -0 |
| Net profit | 53 | 31 | 118 | 176 | -27 | 51 | 82 | -233 | 0 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 781 | 657 | 794 | 641 | 422 | 535 | 676 | 206 | 106 |
| Equity | 103 | 134 | 168 | 227 | 24 | 75 | 157 | -77 | -76 |
| Long-term debt | 0 | 128 | 91 | 53 | 13 | 0 | 187 | 0 | 0 |
| Short-term debt | 661 | 378 | 519 | 351 | 379 | 460 | 316 | 283 | 183 |
| Total debt | 661 | 505 | 610 | 404 | 392 | 460 | 503 | 283 | 183 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Daugaard | Management | 0 companies |